[AIZO] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 112.07%
YoY- 101.11%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Revenue 123,794 91,582 113,842 222,013 152,048 120,089 124,300 -0.05%
PBT -3,033 -11,712 -11,394 45 -6,240 60 -785 20.47%
Tax -1,428 0 -121 0 -1 0 24 -
NP -4,461 -11,712 -11,516 45 -6,241 60 -761 27.59%
-
NP to SH -6,126 -11,296 -10,961 92 -6,641 202 142 -
-
Tax Rate - - - 0.00% - 0.00% - -
Total Cost 128,255 103,294 125,358 221,968 158,289 120,029 125,061 0.34%
-
Net Worth 65,841 85,391 90,828 101,168 56,149 60,039 50,771 3.64%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 65,841 85,391 90,828 101,168 56,149 60,039 50,771 3.64%
NOSH 731,574 695,094 662,983 669,991 301,878 303,998 267,498 14.86%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -3.60% -12.79% -10.12% 0.02% -4.10% 0.05% -0.61% -
ROE -9.31% -13.23% -12.07% 0.09% -11.83% 0.34% 0.28% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.92 13.62 17.17 33.14 50.37 39.50 46.47 -12.99%
EPS -0.84 -1.67 -1.65 0.01 -2.20 0.07 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.127 0.137 0.151 0.186 0.1975 0.1898 -9.77%
Adjusted Per Share Value based on latest NOSH - 662,857
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.46 4.78 5.94 11.58 7.93 6.26 6.48 -0.04%
EPS -0.32 -0.59 -0.57 0.00 -0.35 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.0445 0.0474 0.0528 0.0293 0.0313 0.0265 3.61%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 28/09/12 30/09/11 30/09/10 -
Price 0.135 0.09 0.065 0.12 0.13 0.16 0.18 -
P/RPS 0.80 0.66 0.38 0.36 0.26 0.41 0.39 10.40%
P/EPS -16.12 -5.36 -3.93 873.90 -5.91 240.00 337.50 -
EY -6.20 -18.67 -25.44 0.11 -16.92 0.42 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.71 0.47 0.79 0.70 0.81 0.95 6.49%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Date 27/02/18 28/02/17 29/02/16 26/02/15 22/11/12 14/11/11 18/11/10 -
Price 0.12 0.105 0.075 0.085 0.13 0.16 0.14 -
P/RPS 0.71 0.77 0.44 0.26 0.26 0.41 0.30 12.60%
P/EPS -14.33 -6.25 -4.54 619.01 -5.91 240.00 262.50 -
EY -6.98 -16.00 -22.04 0.16 -16.92 0.42 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 0.55 0.56 0.70 0.81 0.74 8.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment